investorscraft@gmail.com

Intrinsic ValueNewtech Co.,Ltd. (6734.T)

Previous Close¥2,647.00
Intrinsic Value
Upside potential
Previous Close
¥2,647.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Newtech Co., Ltd. operates in the competitive computer hardware sector, specializing in high-performance storage and server-related solutions. The company’s core revenue model revolves around the development, manufacture, and sale of external storage devices, GPU-compatible servers, and integrated AI systems, alongside peripheral products like network switches and industrial PCs. Its diversified portfolio, including OEM services, positions it as a niche player catering to enterprise and industrial clients requiring robust data storage and processing solutions. Newtech’s market positioning is reinforced by its long-standing presence since 1982, with a focus on innovation in storage technology and server integration. The company serves a global clientele, leveraging its Tokyo headquarters to maintain proximity to Asia’s tech manufacturing hubs. While it operates in a capital-intensive industry dominated by larger competitors, Newtech differentiates itself through specialized offerings like Thunderbolt storage and AI-optimized systems, targeting high-growth segments such as data centers and edge computing.

Revenue Profitability And Efficiency

Newtech reported revenue of JPY 4.7 billion for FY2025, with net income of JPY 267 million, reflecting a net margin of approximately 5.7%. Operating cash flow stood at JPY 381 million, supported by disciplined capital expenditures of JPY -14.7 million, indicating efficient cash conversion. The company’s profitability metrics suggest a stable but modest operational performance in a competitive hardware landscape.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 138.69 underscores its ability to generate earnings despite moderate revenue scale. With a cash-heavy balance sheet (JPY 2.99 billion in cash and equivalents) and minimal debt (JPY 151 million), Newtech demonstrates prudent capital management. Its negative beta (-0.001) implies low correlation to broader market movements, potentially appealing to risk-averse investors.

Balance Sheet And Financial Health

Newtech maintains a robust financial position, with cash reserves significantly outweighing total debt, yielding a net cash position of JPY 2.84 billion. This liquidity buffer supports its dividend policy and potential R&D investments. The absence of substantial leverage enhances financial flexibility, though the low debt may also reflect conservative growth strategies.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with its market cap of JPY 3.16 billion reflecting investor confidence in its niche offerings. A dividend of JPY 50 per share signals a commitment to shareholder returns, though payout ratios remain moderate. Future growth may hinge on demand for AI and storage solutions, areas where Newtech has targeted innovation.

Valuation And Market Expectations

Trading at a market cap near JPY 3.16 billion, Newtech’s valuation suggests modest expectations relative to its earnings power. The stock’s low beta indicates it is treated as a defensive play within the tech sector, with investors likely valuing its stability over aggressive growth prospects.

Strategic Advantages And Outlook

Newtech’s strategic advantages lie in its specialized product lines and lean operational model. The focus on AI-integrated systems and high-performance storage aligns with secular tech trends, though competition from larger firms poses risks. The outlook remains cautiously optimistic, contingent on its ability to scale niche offerings without compromising profitability.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount